MARKET NEWS AND UPDATES.
Get notified for Latest News and Market Alerts.
Get notified for Latest News and Market Alerts.
×
| Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 31.40 | 0.73 | 31.60 | 36.70 |
| Op profit growth | 46.40 | 3.43 | 61.40 | 31.10 |
| EBIT growth | 43.30 | 2.50 | 40.90 | (0.60) |
| Net profit growth | 75.70 | (6.20) | 49.70 | (0.10) |
| Profitability ratios (%) | ||||
| OPM | 57.20 | 51.30 | 50 | 40.70 |
| EBIT margin | 58 | 53.20 | 52.30 | 48.80 |
| Net profit margin | 40.80 | 30.50 | 32.80 | 28.80 |
| RoCE | 29.40 | 23.20 | 25.30 | 16.10 |
| RoNW | 5.45 | 3.43 | 4.05 | 2.46 |
| RoA | 5.18 | 3.33 | 3.98 | 2.38 |
| Per share ratios () | ||||
| EPS | 21.30 | 11.80 | 12 | 8.16 |
| Dividend per share | 7.76 | 5.29 | 4.30 | 5.15 |
| Cash EPS | 20.60 | 10.70 | 11.20 | 7.42 |
| Book value per share | 102 | 90.40 | 77.20 | 71.40 |
| Valuation ratios | ||||
| P/E | 6.34 | 6.80 | 9.87 | 16.30 |
| P/CEPS | 6.55 | 7.47 | 10.60 | 17.90 |
| P/B | 1.33 | 0.89 | 1.54 | 1.86 |
| EV/EBIDTA | 3.91 | 3.47 | 5.15 | 8.17 |
| Payout (%) | ||||
| Dividend payout | 36.20 | 54.70 | 43 | 62.10 |
| Tax payout | (30) | (40) | (39) | (40) |
| Liquidity ratios | ||||
| Debtor days | 51.80 | 57.70 | 39.50 | 38 |
| Inventory days | 19.50 | 20.20 | 17.50 | 24 |
| Creditor days | (55) | (48) | (57) | (61) |
| Leverage ratios | ||||
| Interest coverage | (530) | (630) | (164) | (207) |
| Net debt / equity | (0.10) | (0.10) | (0.20) | (0.20) |
| Net debt / op. profit | (0.40) | (0.30) | (0.90) | (1.50) |
| Cost breakup () | ||||
| Material costs | 0.78 | 0.15 | 0.18 | (1.20) |
| Employee costs | (7.10) | (9) | (9) | (10) |
| Other costs | (37) | (40) | (41) | (48) |
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 15,370 | 11,699 | 11,615 | 8,828 |
| yoy growth (%) | 31.40 | 0.73 | 31.60 | 36.70 |
| Raw materials | 120 | 17.40 | 21.20 | (104) |
| As % of sales | 0.78 | 0.15 | 0.18 | 1.18 |
| Employee costs | (1,085) | (1,049) | (1,049) | (889) |
| As % of sales | 7.06 | 8.97 | 9.03 | 10.10 |
| Other costs | (5,615) | (4,665) | (4,784) | (4,240) |
| As % of sales | 36.50 | 39.90 | 41.20 | 48 |
| Operating profit | 8,789 | 6,002 | 5,803 | 3,595 |
| OPM | 57.20 | 51.30 | 50 | 40.70 |
| Depreciation | (229) | (295) | (257) | (197) |
| Interest expense | (17) | (9.90) | (37) | (21) |
| Other income | 352 | 514 | 523 | 910 |
| Profit before tax | 8,896 | 6,211 | 6,032 | 4,288 |
| Taxes | (2,648) | (2,513) | (2,373) | (1,704) |
| Tax rate | (30) | (40) | (39) | (40) |
| Minorities and other | 29.60 | (29) | 5.23 | (40) |
| Adj. profit | 6,277 | 3,669 | 3,664 | 2,544 |
| Exceptional items | -- | (96) | 144 | -- |
| Net profit | 6,277 | 3,573 | 3,808 | 2,544 |
| yoy growth (%) | 75.70 | (6.20) | 49.70 | (0.10) |
| NPM | 40.80 | 30.50 | 32.80 | 28.80 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | 8,896 | 6,211 | 6,032 | 4,288 |
| Depreciation | (229) | (295) | (257) | (197) |
| Tax paid | (2,648) | (2,513) | (2,373) | (1,704) |
| Working capital | (15,830) | (17,782) | (16,087) | (11,026) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | (9,811) | (14,378) | (12,685) | (8,639) |
| Capital expenditure | 3,024 | 2,495 | 1,062 | 238 |
| Free cash flow | (6,787) | (11,884) | (11,623) | (8,401) |
| Equity raised | 50,333 | 54,874 | 53,443 | 49,739 |
| Investments | 614 | 691 | 354 | 20.70 |
| Debt financing/disposal | 1,994 | 566 | 500 | 1,497 |
| Dividends paid | -- | 1,620 | 1,360 | 1,313 |
| Other items | -- | -- | -- | -- |
| Net in cash | 46,155 | 45,866 | 44,034 | 44,168 |
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 293 | 306 | 306 | 316 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 29,591 | 27,367 | 25,738 | 24,101 |
| Net worth | 29,884 | 27,673 | 26,044 | 24,417 |
| Minority interest | ||||
| Debt | 1,994 | 566 | 364 | 500 |
| Deferred tax liabilities (net) | 233 | 228 | 251 | 230 |
| Total liabilities | 32,126 | 28,474 | 26,673 | 25,162 |
| Fixed assets | 21,091 | 19,339 | 17,331 | 16,002 |
| Intangible assets | ||||
| Investments | 875 | 910 | 859 | 673 |
| Deferred tax asset (net) | 642 | 625 | 834 | 615 |
| Net working capital | 3,656 | 5,163 | 3,030 | 2,411 |
| Inventories | 922 | 724 | 666 | 572 |
| Inventory Days | 21.90 | 22.60 | -- | 18 |
| Sundry debtors | 2,140 | 2,224 | 1,425 | 1,473 |
| Debtor days | 50.80 | 69.40 | -- | 46.30 |
| Other current assets | 5,632 | 5,263 | 4,408 | 4,125 |
| Sundry creditors | (1,344) | (654) | (695) | (852) |
| Creditor days | 31.90 | 20.40 | -- | 26.80 |
| Other current liabilities | (3,694) | (2,394) | (2,774) | (2,907) |
| Cash | 5,862 | 2,437 | 4,619 | 5,461 |
| Total assets | 32,126 | 28,474 | 26,673 | 25,162 |
| Particulars ( Rupees In Crores.) | Dec-2021 | Sep-2021 | Jun-2021 | Mar-2021 | Dec-2020 |
|---|---|---|---|---|---|
| Gross Sales | 5,874 | 6,794 | 6,512 | 6,848 | 4,355 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 5,874 | 6,794 | 6,512 | 6,848 | 4,355 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 153 | 88.90 | 144 | 86.90 | 106 |
| Total Income | 6,027 | 6,882 | 6,656 | 6,934 | 4,461 |
| Total Expenditure ** | 3,263 | 3,681 | 2,336 | 2,607 | 1,589 |
| PBIDT | 2,764 | 3,201 | 4,320 | 4,327 | 2,872 |
| Interest | 9.19 | 1.72 | 3 | 4.13 | 1.64 |
| PBDT | 2,755 | 3,200 | 4,317 | 4,323 | 2,871 |
| Depreciation | 60.70 | 59.90 | 55.30 | 56.90 | 60.60 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 690 | 815 | 1,089 | 1,432 | 719 |
| Deferred Tax | (44) | (14) | (18) | (1.70) | (17) |
| Reported Profit After Tax | 2,048 | 2,339 | 3,191 | 2,836 | 2,108 |
| Minority Interest After NP | (0.10) | (0.20) | (0.10) | (0.20) | -- |
| Net Profit after Minority Interest | 2,050 | 2,326 | 3,186 | 2,836 | 2,158 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 2,050 | 2,326 | 3,186 | 2,836 | 2,158 |
| EPS (Unit Curr.) | 6.99 | 7.94 | 10.90 | 9.64 | 7.05 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 573 | -- | -- | -- | -- |
| Equity | 293 | 293 | 293 | 293 | 306 |
| Public Shareholding (Number) | -- | -- | -- | -- | -- |
| Public Shareholding (%) | -- | -- | -- | -- | -- |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| PBIDTM(%) | 47.10 | 47.10 | 66.30 | 63.20 | 66 |
| PBDTM(%) | 46.90 | 47.10 | 66.30 | 63.10 | 65.90 |
| PATM(%) | 34.90 | 34.40 | 49 | 41.40 | 48.40 |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
